As of 2024-12-14, the Intrinsic Value of Postal Realty Trust Inc (PSTL) is
93.13 USD. This PSTL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 13.81 USD, the upside of Postal Realty Trust Inc is
574.40%.
The range of the Intrinsic Value is 71.13 - 117.20 USD
93.13 USD
Intrinsic Value
PSTL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,659.49) - (95.94) |
(168.64) |
-1321.2% |
| DCF (Growth 10y) |
(78.93) - (1,128.37) |
(128.27) |
-1028.8% |
| DCF (EBITDA 5y) |
71.13 - 117.20 |
93.13 |
574.4% |
| DCF (EBITDA 10y) |
116.50 - 222.52 |
164.38 |
1090.3% |
| Fair Value |
2.87 - 2.87 |
2.87 |
-79.22% |
| P/E |
3.90 - 11.53 |
6.71 |
-51.4% |
| EV/EBITDA |
8.85 - 76.64 |
38.49 |
178.7% |
| EPV |
(34.31) - (48.69) |
(41.50) |
-400.5% |
| DDM - Stable |
1.70 - 10.70 |
6.20 |
-55.1% |
| DDM - Multi |
15.79 - 50.73 |
21.80 |
57.8% |
PSTL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
389.23 |
| Beta |
0.29 |
| Outstanding shares (mil) |
28.18 |
| Enterprise Value (mil) |
670.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.78% |
| Cost of Debt |
6.58% |
| WACC |
6.63% |